Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$311.3K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata180.5%
Laporan BerikutnyaOkt 28, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 29, 2026
$0.58
$-0.00
—
31 Maret 2026
$-0.35
$-0.66
47.1%
31 Des. 2025
$0.29
$0.03
735.7%
30 Sep. 2025
$-0.06
$-0.32
81.0%
30 Juni 2025
$-0.32
$-0.49
34.1%
31 Maret 2025
$-0.95
$-1.00
4.7%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi18
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$747M
$592M
$493M
$411M
$323M
$265M
$215M
$147M
$99M
$64M
$36M
Cost of Revenue
$220M
$184M
$161M
$129M
$109M
$70M
$52M
$39M
$28M
$21M
$15M
Gross Profit
$527M
$408M
$332M
$282M
$214M
$195M
$162M
$108M
$71M
$43M
$21M
R&D Expense
·
·
$60M
$47M
$39M
$41M
$37M
$21M
$13M
$7M
$6M
SG&A Expense
$493M
$419M
$386M
$322M
$275M
$197M
$180M
$133M
$85M
$52M
$37M
Operating Expenses
$585M
$523M
$457M
$395M
$314M
$239M
$217M
$154M
$99M
$59M
$43M
Operating Income
$-57M
$-116M
$-125M
$-114M
$-100M
$-44M
$-55M
$-46M
$-28M
$-16M
$-22M
Interest Expense
·
·
$4M
$4M
$1M
$2M
$2M
$3M
$3M
$3M
$1M
Interest Income
$22M
$22M
$6M
$2M
·
·
·
·
·
·
·
Other Non-op
$5M
$1M
$-198.0K
$-314.0K
$118.0K
$2M
$2M
$2M
$1M
$-2M
$-109.0K
Pretax Income
$-44M
$-113M
$-123M
$-116M
$-101M
$-44M
$-55M
$-50M
$-30M
$-21M
·
Income Tax
$953.0K
$565.0K
$750.0K
$269.0K
$367.0K
$229.0K
$65.0K
$44.0K
$0
$0
$0
Net Income
$-45M
$-113M
$-123M
$-116M
$-101M
$-44M
$-55M
$-50M
$-30M
$-21M
$-23M
EPS (Basic)
$-1.39
$-3.63
$-4.04
$-3.88
$-3.46
$-1.58
$-2.16
·
·
·
·
EPS (Diluted)
$-1.39
$-3.63
$-4.04
$-3.88
$-3.46
$-1.58
$-2.16
·
·
·
·
Shares (Basic)
32,004,000
31,196,000
30,528,000
29,916,000
29,331,000
27,754,404
25,265,918
·
·
·
·
Shares (Diluted)
32,004,000
31,196,000
30,528,000
29,916,000
29,331,000
27,754,404
25,265,918
·
·
·
·
EBITDA
$-37M
$-95M
$-109M
$-100M
·
$-44M
$-55M
$-44M
$-27M
$-16M
·
Neraca27
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$236M
$420M
$36M
$79M
$128M
$89M
$20M
$20M
$9M
$52M
$25M
Short-term Investments
$348M
$116M
$98M
$134M
$112M
·
·
·
$94M
$54M
·
Receivables
$76M
$80M
$61M
$50M
$46M
$30M
$24M
$20M
$13M
$9M
$6M
Inventory
$22M
$14M
$14M
$15M
$10M
$5M
$4M
$2M
$2M
$1M
$1M
Prepaid Expense
$22M
$16M
$22M
$11M
$10M
$7M
$4M
$4M
$3M
$2M
$808.0K
Current Assets
$703M
$646M
$231M
$289M
$306M
$378M
$173M
$104M
$120M
$119M
$33M
PP&E (Net)
$152M
$125M
$104M
$76M
$56M
$34M
$26M
$9M
$6M
$5M
$2M
PP&E (Gross)
$243M
$196M
$155M
$111M
$79M
$48M
$34M
$14M
$9M
$6M
$3M
Accum. Depreciation
$91M
$71M
$51M
$35M
$23M
$14M
$8M
$5M
$3M
$2M
$1M
Goodwill
$862.0K
$862.0K
$862.0K
$862.0K
$862.0K
$862.0K
$862.0K
$862.0K
$862.0K
$862.0K
$862.0K
Other Non-current Assets
$45M
$42M
$45M
$22M
$16M
$14M
$8M
$3M
$3M
$3M
$2M
Total Assets
$1.02B
$931M
$433M
$448M
$463M
$512M
$306M
$118M
$133M
$138M
$38M
Accounts Payable
$2M
$7M
$6M
$8M
$11M
$4M
$8M
$2M
$2M
$2M
$1M
Accrued Liabilities
$129M
$85M
$83M
$65M
$51M
$41M
$33M
$27M
$16M
$10M
$7M
Current Liabilities
$152M
$111M
$107M
$89M
$88M
$66M
$52M
$30M
$21M
$13M
$9M
Capital Leases
$65M
$75M
$80M
$83M
$85M
$81M
$86M
$0
·
·
·
Other Non-current Liabilities
$908.0K
$9M
$1M
$1M
$697.0K
$2M
$0
·
·
·
·
Total Liabilities
$867M
$841M
$223M
$208M
$183M
$170M
$171M
$65M
$54M
$46M
$42M
Long-term Debt
·
·
·
·
$10M
$21M
$33M
$35M
$45M
$46M
·
Total Debt
·
·
$35M
$35M
·
·
·
$35M
$34M
$32M
·
Common Stock
$32.0K
$31.0K
$31.0K
$28.0K
$27.0K
$27.0K
$25.0K
$23.0K
$23.0K
$22.0K
$1.0K
Retained Earnings
$-803M
$-759M
$-646M
$-522M
$-406M
$-305M
$-260M
$-206M
$-157M
$-127M
$-106M
Treasury Stock
$25M
$25M
$0
·
·
·
·
·
·
·
·
AOCI
$403.0K
$165.0K
$-112.0K
$-396.0K
$-61.0K
$11.0K
$82.0K
$-16.0K
$-65.0K
$-9.0K
·
Stockholders' Equity
$153M
$91M
$210M
$240M
$280M
$342M
$135M
$52M
$79M
$93M
$-102M
Liabilities + Equity
$1.02B
$931M
$433M
$448M
$463M
$512M
$306M
$118M
$133M
$138M
$38M
Shares Outstanding
32,297,000
31,392,000
30,954,000
30,193,000
29,494,000
29,019,000
26,682,720
24,368,073
23,377,315
22,139,346
1,410,565
Arus Kas17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$21M
$21M
$16M
$13M
$10M
$7M
$3M
$2M
$2M
$568.0K
$492.0K
Stock-based Comp
$88M
$76M
$77M
$58M
$55M
$42M
$26M
$16M
$10M
$2M
$1M
Deferred Tax
$118.0K
$-127.0K
$0
$-2.0K
$-6.0K
$-11.0K
$-3.0K
$-36.0K
$0
·
·
Restructuring
·
$0
$0
$3M
·
·
·
·
·
·
·
Other Non-cash
$16M
$20M
$-20M
$22M
·
·
·
·
·
·
·
Operating Cash Flow
$81M
$3M
$-50M
$-23M
$-38M
$-14M
$-22M
$-29M
$-15M
$-17M
$-18M
CapEx
$46M
$34M
$40M
$30M
$28M
$14M
$20M
$5M
$4M
$3M
$2M
Investing Cash Flow
$-277M
$-123M
$-1M
$-52M
$105M
$-132M
$-89M
$34M
$-35M
$-68M
·
Debt Issued
·
·
·
·
·
$0
$0
$35M
$0
·
$29M
Net Debt Issued
·
·
$0
$-21M
·
$-2M
$0
$4M
·
·
·
Stock Repurchased
$0
$25M
$0
$0
·
·
·
·
·
·
·
Net Stock Activity
$0
$-25M
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$13M
$511M
$9M
$27M
$-29M
$214M
$112M
$6M
$7M
$111M
·
Net Change in Cash
$-184M
$392M
$-43M
$-49M
$39M
$68M
$439.0K
$11M
$-43M
$26M
·
Taxes Paid
$1M
$923.0K
$1M
$287.0K
$0
$0
·
·
·
·
·
Free Cash Flow
$35M
$-31M
$-91M
$-53M
·
$-27M
$-42M
$-34M
$-18M
$-19M
·
Levered FCF
·
·
$-94M
$-57M
·
$-29M
$-44M
$-37M
·
·
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
70.6%
68.9%
67.3%
68.5%
·
73.5%
75.5%
73.8%
71.9%
67.4%
·
Operating Margin
-7.7%
-19.5%
-25.4%
-27.7%
·
-16.5%
-25.5%
-29.6%
-27.7%
-24.3%
·
Net Margin
-6.0%
-19.1%
-25.1%
-28.3%
·
-16.5%
-25.4%
-32.8%
-29.9%
-32.6%
·
Pretax Margin
-5.8%
-19.1%
-24.9%
-28.2%
·
-16.4%
-25.4%
-32.8%
·
·
·
EBITDA Margin
-4.9%
-16.0%
-22.1%
-24.4%
·
-16.5%
-25.5%
-29.6%
-27.7%
-24.3%
·
ROA
-4.6%
-16.6%
-28.0%
-25.5%
·
-10.7%
-21.3%
-40.5%
-21.7%
-23.8%
·
ROE
-34.8%
-139.3%
-57.4%
-48.5%
·
-13.0%
-39.3%
-82.1%
-34.1%
461.3%
·
ROIC
-38.4%
-127.7%
-51.4%
-41.5%
·
-12.8%
-40.5%
-48.9%
·
·
·
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
4.6
5.8
2.1
3.2
·
5.8
3.3
3.5
5.7
9.0
·
Quick Ratio
4.3
5.5
1.8
3.0
·
1.8
0.9
1.4
5.5
8.7
·
Debt / Equity
·
·
0.2
0.1
·
·
·
0.6
0.4
0.3
·
LT Debt / Equity
·
·
0.2
0.1
·
·
·
0.6
0.4
0.3
·
Interest Coverage
·
·
-34.3
-27.5
·
-28.8
-33.3
-14.0
-8.1
-4.8
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.8
0.9
1.1
0.9
·
0.6
0.8
1.2
0.7
0.7
·
Inventory Turnover
12.3
13.2
11.0
10.2
·
15.0
17.2
20.6
18.0
16.5
·
Receivables Turnover
9.6
8.4
8.8
8.5
·
9.9
8.5
7.0
8.8
8.6
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$4.73
$2.90
$6.79
$7.94
·
$11.77
$5.07
$2.23
$3.40
$4.18
·
Revenue / Share
$23.35
$18.97
$16.14
$13.74
·
·
·
·
·
·
·
Cash Flow / Share
$2.53
$0.11
$-1.64
$-0.77
·
·
·
·
·
·
·
Cash / Share
$7.31
$13.37
$1.17
$2.61
·
$3.05
$0.77
$0.82
$0.37
$2.33
·
EPS (TTM)
$-1.39
$-3.63
$-4.04
$-3.88
$-3.46
$-1.58
$-2.16
·
·
·
·
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
26.2%
20.1%
19.9%
27.3%
21.7%
·
·
·
·
·
·
Revenue CAGR 3Y
22.1%
22.4%
22.9%
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
23.0%
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$747M
$592M
$493M
$411M
$323M
$265M
$215M
$147M
$99M
$64M
·
Net Income TTM
$-45M
$-113M
$-123M
$-116M
$-101M
$-44M
$-55M
$-50M
$-30M
$-21M
·
Market Cap
$5.73B
$2.83B
$3.31B
$2.83B
·
$6.88B
$1.82B
$1.69B
$1.31B
$664M
·
Enterprise Value
·
·
$3.21B
$2.65B
·
·
·
$1.71B
$1.24B
$590M
·
P/E
-127.7
-24.8
-26.5
-24.1
-34.0
-150.1
-31.5
·
·
·
·
P/S
7.7
4.8
6.7
6.9
·
26.0
8.5
11.5
13.2
10.4
·
P/B
37.5
31.1
15.8
11.8
·
20.2
13.4
31.1
16.5
7.2
·
P / Tangible Book
37.7
31.4
15.8
11.8
12.5
20.2
·
·
·
·
·
P / Cash Flow
70.9
835.0
-66.1
-122.9
·
-500.3
-83.1
-58.2
-87.9
-39.9
·
P / FCF
166.0
-92.6
-36.6
-53.5
·
-252.1
-42.9
-49.4
-70.9
-34.2
·
EV / EBITDA
·
·
-29.5
-26.4
·
·
·
-39.2
-45.5
-37.9
·
EV / FCF
·
·
-35.5
-50.1
·
·
·
-49.9
-67.2
-30.4
·
EV / Revenue
·
·
6.5
6.4
·
·
·
11.6
12.5
9.2
·
Earnings Yield
-0.78%
-4.0%
-3.8%
-4.1%
-2.9%
-0.67%
-3.2%
·
·
·
·
Laporan Laba Rugi18
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Revenue
$224M
$199M
$209M
$193M
$187M
$159M
$164M
$148M
$148M
$132M
$133M
$125M
$124M
$111M
$113M
$104M
Cost of Revenue
$61M
$58M
$61M
$56M
$54M
$49M
$49M
$46M
$45M
$44M
$45M
$42M
$38M
$36M
$34M
$33M
Gross Profit
$163M
$141M
$148M
$137M
$133M
$109M
$115M
$101M
$103M
$88M
$87M
$82M
$86M
$76M
$79M
$71M
R&D Expense
·
·
·
·
·
·
·
·
$20M
$17M
·
$16M
$14M
$15M
·
$11M
SG&A Expense
$132M
$136M
$122M
$124M
$126M
$120M
$100M
$103M
$107M
$109M
$100M
$94M
$91M
$100M
$87M
$81M
Operating Expenses
$166M
$158M
$146M
$146M
$152M
$142M
$119M
$152M
$126M
$126M
$127M
$110M
$105M
$115M
$99M
$92M
Operating Income
$-3M
$-16M
$2M
$-8M
$-19M
$-33M
$-4M
$-50M
$-23M
$-38M
$-39M
$-28M
$-19M
$-40M
$-21M
$-21M
Interest Expense
·
·
·
·
·
·
·
·
·
$3M
·
$927.0K
$832.0K
$950.0K
·
$614.0K
Interest Income
$5M
$5M
$5M
$6M
$5M
$5M
$6M
$6M
$7M
$3M
$2M
$2M
·
·
·
·
Other Non-op
$679.0K
$1M
$2M
$578.0K
$2M
$875.0K
$481.0K
$1M
$-305.0K
$-105.0K
$-3M
$-108.0K
$1M
$1M
$-764.0K
$365.0K
Pretax Income
$-381.0K
$-13M
$6M
$-5M
$-14M
$-30M
$-1M
$-46M
$-20M
$-46M
$-38M
$-27M
$-18M
$-39M
$-20M
$-21M
Income Tax
$0
$500.0K
$447.0K
$24.0K
$-183.0K
$665.0K
$151.0K
$188.0K
$194.0K
$32.0K
$255.0K
$195.0K
$213.0K
$87.0K
$73.0K
$116.0K
Net Income
$-381.0K
$-14M
$6M
$-5M
$-14M
$-31M
$-1M
$-46M
$-20M
$-46M
$-39M
$-27M
$-18M
$-39M
$-20M
$-21M
EPS (Basic)
$-0.01
$-0.43
$0.18
$-0.16
$-0.44
$-0.97
$-0.03
$-1.48
$-0.65
$-1.47
$-1.25
$-0.89
$-0.61
$-1.29
$-0.66
$-0.71
EPS (Diluted)
$-0.01
$-0.43
$0.18
$-0.16
$-0.44
$-0.97
$-0.03
$-1.48
$-0.65
$-1.47
$-1.25
$-0.89
$-0.61
$-1.29
$-0.66
$-0.71
Shares (Basic)
32,895,000
32,507,000
·
32,170,000
31,990,000
31,590,000
·
31,262,000
31,145,000
31,033,000
·
30,607,000
30,502,000
30,297,000
·
30,055,000
Shares (Diluted)
32,895,000
32,507,000
·
32,170,000
31,990,000
31,590,000
·
31,262,000
31,145,000
31,033,000
·
30,607,000
30,502,000
30,297,000
·
30,055,000
EBITDA
$3M
$-11M
·
$-3M
$-14M
$-27M
·
$-45M
$-18M
$-33M
·
$-24M
$-15M
$-36M
·
$-21M
Neraca26
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Cash & Equivalents
$247M
$240M
$236M
$256M
$309M
$375M
$420M
$520M
$551M
$520M
$36M
$47M
$62M
$53M
$79M
$71M
Short-term Investments
$345M
$309M
$348M
$310M
$236M
$145M
$116M
$2M
$11M
$49M
·
$111M
$103M
·
·
·
Receivables
$84M
$81M
$76M
$76M
$82M
$81M
$80M
$77M
$86M
$90M
·
$50M
$51M
$50M
·
$61M
Inventory
$23M
$24M
$22M
$20M
$18M
$14M
$14M
$15M
$15M
$15M
·
$14M
$14M
$16M
·
$14M
Prepaid Expense
$58M
$26M
$22M
$19M
$18M
$20M
$16M
$13M
$15M
$14M
·
$12M
$12M
$12M
·
$7M
Current Assets
$756M
$681M
$703M
$680M
$664M
$636M
$646M
$628M
$678M
$687M
·
$234M
$242M
$254M
·
$286M
PP&E (Net)
$165M
$157M
$152M
$149M
$140M
$131M
$125M
$122M
$118M
$112M
·
$97M
$90M
$82M
·
$72M
PP&E (Gross)
$267M
$253M
$243M
$236M
$221M
$207M
$196M
$188M
$178M
$168M
·
$143M
$132M
$121M
·
$104M
Accum. Depreciation
$101M
$96M
$91M
$86M
$81M
$76M
$71M
$66M
$61M
$56M
·
$46M
$42M
$39M
·
$32M
Goodwill
$862.0K
$862.0K
$862.0K
$862.0K
$862.0K
$862.0K
$862.0K
$862.0K
$862.0K
$862.0K
·
$862.0K
$862.0K
$862.0K
·
$862.0K
Other Non-current Assets
$50M
$47M
$45M
$45M
$42M
$41M
$42M
$46M
$68M
$53M
·
$47M
$39M
$25M
·
$20M
Total Assets
$1.09B
$1.01B
$1.02B
$995M
$964M
$926M
$931M
$910M
$919M
$910M
·
$440M
$429M
$422M
·
$440M
Accounts Payable
$17M
$9M
$2M
$8M
$13M
$12M
$7M
$8M
$13M
$8M
·
$7M
$7M
$10M
·
$7M
Accrued Liabilities
$158M
$102M
$129M
$118M
$100M
$80M
$85M
$74M
$66M
$70M
·
$77M
$64M
$55M
·
$60M
Current Liabilities
$196M
$132M
$152M
$147M
$132M
$111M
$111M
$100M
$98M
$97M
·
$102M
$89M
$82M
·
$84M
Capital Leases
$59M
$62M
$65M
$68M
$70M
$72M
$75M
$74M
$76M
$78M
·
$82M
$80M
$82M
·
$81M
Other Non-current Liabilities
$908.0K
$907.0K
$908.0K
$10M
$10M
$9M
$9M
$18M
$940.0K
$908.0K
·
$1M
$1M
$1M
·
$1M
Total Liabilities
$907M
$845M
$867M
$873M
$860M
$839M
$841M
$838M
$820M
$819M
·
$220M
$206M
$200M
·
$201M
Total Debt
·
·
·
·
·
·
·
·
·
·
·
$35M
$35M
$35M
·
$35M
Common Stock
$33.0K
$33.0K
$32.0K
$32.0K
$32.0K
$32.0K
$31.0K
$31.0K
$31.0K
$31.0K
·
$31.0K
$30.0K
$30.0K
·
$28.0K
Retained Earnings
$-818M
$-817M
$-803M
$-809M
$-804M
$-790M
$-759M
$-758M
$-711M
$-691M
·
$-607M
$-580M
$-561M
·
$-502M
Treasury Stock
$25M
$25M
$25M
$25M
$25M
$25M
$25M
$25M
$25M
$25M
·
·
·
·
·
·
AOCI
$-188.0K
$42.0K
$403.0K
$285.0K
$-26.0K
$143.0K
$165.0K
$-66.0K
$182.0K
$-89.0K
·
$-15.0K
$-152.0K
$-69.0K
·
$-681.0K
Stockholders' Equity
$186M
$161M
$153M
$122M
$104M
$87M
$91M
$72M
$99M
$90M
$210M
$220M
$224M
$222M
$240M
$239M
Liabilities + Equity
$1.09B
$1.01B
$1.02B
$995M
$964M
$926M
$931M
$910M
$919M
$910M
·
$440M
$429M
$422M
·
$440M
Shares Outstanding
32,944,000
32,854,000
32,297,000
32,205,000
32,105,000
31,915,000
31,392,000
31,287,000
31,210,000
31,097,000
30,954,000
30,633,000
30,550,000
30,463,000
30,193,000
30,094,205
Arus Kas15
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
D&A
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$4M
$4M
$4M
$4M
$3M
Stock-based Comp
$20M
$21M
$21M
$21M
$23M
$23M
$16M
$17M
$22M
$21M
$24M
$21M
$14M
$18M
$16M
$13M
Restructuring
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
$0
Other Non-cash
·
$-39M
·
·
·
$-6M
·
·
·
$-32M
·
·
·
$-13M
·
·
Operating Cash Flow
$51M
$-26M
$26M
$35M
$28M
$-8M
$19M
$24M
$12M
$-52M
$-16M
$1M
$-5M
$-31M
$13M
$4M
CapEx
$14M
$7M
$12M
$15M
$10M
$9M
$7M
$9M
$8M
$10M
$14M
$9M
$9M
$8M
$7M
$6M
Investing Cash Flow
$-49M
$30M
$-49M
$-89M
$-101M
$-38M
$-122M
$-55M
$15M
$40M
$1M
$-15M
$9M
$4M
$-8M
$-35M
Net Debt Issued
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
·
·
Stock Repurchased
·
·
$0
$0
$0
$0
$0
$0
$0
$25M
$0
$0
$0
$0
·
·
Net Stock Activity
·
·
·
·
·
$0
·
·
·
$-25M
·
·
·
·
·
·
Financing Cash Flow
$4M
$149.0K
$3M
$825.0K
$7M
$2M
$3M
$-35.0K
$4M
$505M
$3M
$66.0K
$4M
$905.0K
$3M
$2M
Net Change in Cash
$7M
$4M
$-20M
$-54M
$-66M
$-44M
$-100M
$-31M
$30M
$493M
$-11M
$-14M
$9M
$-26M
$8M
$-30M
Taxes Paid
$490.0K
$-90.0K
$260.0K
$289.0K
$257.0K
$390.0K
$321.0K
$242.0K
$349.0K
$11.0K
$336.0K
$506.0K
$280.0K
$8.0K
$287.0K
$0
Free Cash Flow
·
$-33M
·
·
·
$-17M
·
·
·
$-62M
·
·
·
$-39M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-65M
·
·
·
$-40M
·
·
Profitabilitas8
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Gross Margin
72.8%
70.9%
·
71.1%
71.2%
68.8%
·
68.8%
69.9%
66.3%
·
66.2%
69.5%
67.9%
·
68.3%
Operating Margin
-1.1%
-8.1%
·
-4.4%
-10.0%
-20.5%
·
-34.1%
-15.5%
-28.9%
·
-22.1%
-15.2%
-35.4%
·
-20.3%
Net Margin
-0.17%
-7.0%
·
-2.7%
-7.6%
-19.4%
·
-31.3%
-13.6%
-34.6%
·
-21.8%
-14.9%
-35.1%
·
-20.6%
Pretax Margin
-0.17%
-6.7%
·
-2.7%
-7.7%
-18.9%
·
-31.2%
-13.5%
-34.6%
·
-21.6%
-14.7%
-35.0%
·
-20.5%
EBITDA Margin
1.2%
-5.6%
·
-1.7%
-7.3%
-17.2%
·
-30.6%
-12.0%
-25.0%
·
-18.9%
-12.1%
-32.2%
·
-20.3%
ROA
-0.04%
-1.4%
·
-0.55%
-1.5%
-3.3%
·
-6.8%
-3.0%
-6.9%
·
-6.2%
-4.3%
-9.2%
·
-4.7%
ROE
-0.26%
-11.2%
·
-5.4%
-14.0%
-34.7%
·
-31.7%
-12.4%
-29.3%
·
-11.8%
-7.9%
-16.8%
·
-8.0%
ROIC
-1.4%
-10.4%
·
-7.0%
-17.8%
-38.4%
·
-70.4%
-23.4%
-42.3%
·
-10.9%
-7.4%
-15.4%
·
-7.7%
Likuiditas & Solvabilitas5
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Current Ratio
3.9
5.2
·
4.6
5.0
5.7
·
6.3
6.9
7.1
·
2.3
2.7
3.1
·
3.4
Quick Ratio
3.4
4.8
·
4.4
4.7
5.4
·
6.0
6.6
6.8
·
2.0
2.4
1.2
·
1.6
Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
0.2
0.2
0.2
·
0.1
LT Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
0.2
0.2
0.2
·
0.1
Interest Coverage
·
·
·
·
·
·
·
·
·
-13.3
·
-29.8
-22.7
-41.6
·
-34.3
Efisiensi3
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Asset Turnover
0.2
0.2
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.3
0.3
0.3
·
0.2
Inventory Turnover
3.0
3.0
·
3.2
3.2
3.4
·
3.2
3.0
2.8
·
3.0
2.6
2.5
·
2.7
Receivables Turnover
2.7
2.5
·
2.5
2.2
1.9
·
2.3
2.2
1.9
·
2.3
2.3
2.1
·
1.8
Per Saham5
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Book Value / Share
$5.65
$4.91
·
$3.78
$3.23
$2.72
·
$2.29
$3.18
$2.90
·
$7.18
$7.33
$7.28
·
$7.95
Revenue / Share
$6.81
$6.13
·
$6.00
$5.84
$5.02
·
$4.72
$4.75
$4.25
·
$4.07
$4.07
$3.68
·
$3.46
Cash Flow / Share
·
$-0.81
·
·
·
$-0.25
·
·
·
$-1.68
·
·
·
$-1.02
·
·
Cash / Share
$7.49
$7.31
·
$7.94
$9.63
$11.76
·
$16.61
$17.64
$16.74
·
$1.55
$2.02
$1.73
·
$2.37
EPS (TTM)
$-0.42
$-0.85
·
$-1.60
$-2.92
$-3.13
·
$-4.85
$-4.26
$-4.22
·
$-3.45
$-3.27
$-3.46
·
$-4.33
Valuasi (TTM)11
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Revenue TTM
$825M
$788M
·
$703M
$657M
$619M
·
$560M
$537M
$513M
·
$473M
$452M
$430M
·
$380M
Net Income TTM
$-14M
$-28M
·
$-51M
$-92M
$-98M
·
$-151M
$-132M
$-130M
·
$-105M
$-99M
$-105M
·
$-128M
Market Cap
$3.92B
$3.88B
·
$5.54B
$4.94B
$3.34B
·
$2.32B
$3.36B
$3.61B
·
$2.89B
$3.19B
$3.78B
·
$3.77B
Enterprise Value
·
·
·
·
·
·
·
·
·
·
·
$2.76B
$3.06B
$3.76B
·
$3.73B
P/E
-283.2
-138.8
·
-107.5
-52.7
-33.4
·
-15.3
-25.3
-27.5
·
-27.3
-31.9
-35.8
·
-28.9
P/S
4.7
4.9
·
7.9
7.5
5.4
·
4.1
6.3
7.0
·
6.1
7.0
8.8
·
9.9
P/B
21.1
24.1
·
45.4
47.7
38.5
·
32.4
33.9
40.0
·
13.1
14.2
17.0
·
15.8
P / Tangible Book
21.2
24.2
·
45.8
48.1
38.9
·
32.8
34.2
40.3
·
13.2
14.3
17.1
·
15.8
P / Cash Flow
·
-148.1
·
·
·
-423.4
·
·
·
-69.3
·
·
·
-122.9
·
·
EV / Revenue
·
·
·
·
·
·
·
·
·
·
·
5.8
6.8
8.7
·
9.8
Earnings Yield
-0.35%
-0.72%
·
-0.93%
-1.9%
-3.0%
·
-6.5%
-4.0%
-3.6%
·
-3.7%
-3.1%
-2.8%
·
-3.5%
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Pendapatan
$747M
$592M
$493M
$411M
$323M
Margin Kotor %
70.6%
68.9%
67.3%
68.5%
·
Margin Operasi %
-7.7%
-19.5%
-25.4%
-27.7%
·
Laba Bersih
$-45M
$-113M
$-123M
$-116M
$-101M
EPS Dilusian
$-1.39
$-3.63
$-4.04
$-3.88
$-3.46
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
·
·
0.2
0.1
·
Rasio Lancar
4.6
5.8
2.1
3.2
·
Rasio Cepat
4.3
5.5
1.8
3.0
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$35M
$-31M
$-91M
$-53M
·
Pemilik institusional (13F)
329 pengaju
· $4.8B total
· Per tanggal 30 Sep. 2026
17
Institusi yang melaporkan kepemilikan saham ini dalam SEC Form 13F triwulanan mereka. Hanya posisi panjang; satu pengaju dapat muncul dua kali untuk leg opsi terpisah. Kaki put/call offset yang besar biasanya mencerminkan pembuatan pasar atau inventaris yang dilindungi, bukan keyakinan arah.
Pemegang329
Nilai yang dipegang$4.8B
Posisi baru44
Posisi yang keluar40
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
44 (-8 vs Kuartal sebelumnya)
40 (-26 vs Kuartal sebelumnya)
122 (+8 vs Kuartal sebelumnya)
90 (-13 vs Kuartal sebelumnya)
-522K
Dibandingkan dengan Q1 2026. Pengajuan Formulir 13F SEC jatuh tempo dalam waktu 45 hari setelah akhir kuartal ditambah kelonggaran singkat untuk pengaju terlambat — kuartal yang masih dalam jangka waktu tersebut dilewati demi pasangan terakhir yang dilaporkan sepenuhnya.
Investor yang mengajukan Jadwal 13D SEC — kepemilikan manfaat di atas 5% dengan niat untuk memengaruhi penerbit (kepemilikan aktivis, kampanye dewan, M&A). Setiap baris menunjukkan status terbaru yang diketahui dari posisi pengaju tersebut.
Pengaju
Diajukan
Kepemilikan
Status
Tujuan
Pengajuan
Kaiser Permanente Ventures, LLC – Series A, Kaiser Permanente Ventures, LLC – Series B, The Permanente Federation, LLC – Series I, The Permanente Federation, LLC – Series J
×2 pengajuan
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
Orang dalam perusahaan
37 orang dalam
· 12 pejabat · 11 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 32 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.